<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£75,012</td><td>£76,137</td><td>£78,041</td><td>£79,992</td><td>£82,391</td><td>£391,573</td></tr><tr><td>Total Expenses</td><td>£56,119</td><td>£56,278</td><td>£56,511</td><td>£56,750</td><td>£57,033</td><td>£282,691</td></tr><tr><td>Profit Before Tax</td><td>£18,893</td><td>£19,859</td><td>£21,529</td><td>£23,242</td><td>£25,359</td><td>£108,882</td></tr><tr><td>Profit After Tax      </td><td>£15,303</td><td>£16,086</td><td>£17,439</td><td>£18,826</td><td>£20,540</td><td>£88,194</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,500</td><td>£41,948</td><td>£55,821</td><td>£121,294</td></tr><tr><td>Net Return</td><td>£15,315</td><td>£16,098</td><td>£40,939</td><td>£60,774</td><td>£76,362</td><td>£209,488</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>